investorscraft@gmail.com

Intrinsic Valueécomiam S.A. (ALECO.PA)

Previous Close2.14
Intrinsic Value
Upside potential
Previous Close
2.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Écomiam SA operates as a specialized food retailer in France, focusing on high-quality perishable and organic products. The company’s brick-and-mortar stores and online platform offer a curated selection of meats, seafood, vegetables, bakery items, and gourmet aids, catering to health-conscious and premium-seeking consumers. Its emphasis on organic and artisanal products differentiates it from conventional supermarkets, positioning it in the niche segment of sustainable and ethical food distribution. Écomiam’s hybrid model combines physical retail with e-commerce, enhancing accessibility while maintaining a localized, community-driven appeal. The French market’s growing demand for organic and traceable food products provides a favorable backdrop, though competition from larger chains and direct-to-consumer brands remains intense. The company’s regional focus in Quimper and limited scale may constrain national penetration, but its curated assortment and direct sourcing could foster loyalty among discerning shoppers.

Revenue Profitability And Efficiency

Écomiam reported revenue of €40.4 million for the fiscal year ending September 2024, reflecting its niche market presence. However, profitability remains challenged, with a net loss of €3.2 million and negative operating cash flow of €3.5 million. Capital expenditures were modest at €0.4 million, suggesting limited reinvestment, possibly due to financial constraints or a focus on stabilizing operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.59 underscores its current lack of earnings power, likely due to operational inefficiencies or high costs in its premium-focused model. With negative cash flow from operations, Écomiam’s ability to fund growth internally is limited, necessitating external financing or cost restructuring to improve capital efficiency.

Balance Sheet And Financial Health

Écomiam holds €4.0 million in cash and equivalents against €2.0 million in total debt, indicating a manageable leverage position. However, persistent operating losses and cash burn raise concerns about liquidity sustainability without additional funding or a turnaround in profitability.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding its organic and premium food footprint, though recent financials show no dividend payouts, aligning with its loss-making status. The absence of dividends suggests reinvestment priorities, but current trends do not yet indicate scalable expansion.

Valuation And Market Expectations

With a market cap of €14.8 million, the company trades at a low revenue multiple, reflecting skepticism about its path to profitability. A beta of 1.1 suggests moderate volatility, likely tied to consumer discretionary spending trends.

Strategic Advantages And Outlook

Écomiam’s focus on organic and artisanal products aligns with secular trends, but execution risks persist. Success depends on cost management, scaling its hybrid model, and differentiating from larger rivals. The outlook remains cautious unless operational improvements materialize.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount